033-90866
|
25-1615902
|
|
(Commission File
No.)
|
(I.R.S. Employer Identification
No.)
|
|
1001 Air Brake Avenue
Wilmerding, Pennsylvania
|
15148
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
☐
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
☐ |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
☐ |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
☐ |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Emerging Growth Company
|
☐ |
Item 8.01 |
Other Events.
|
Item 9.01 |
Financial Statements and Exhibits.
|
(d) |
Exhibits.
|
Exhibit
No.
|
Description
|
|
Consent of KPMG LLP
|
||
Audited combined financial statements of GE Transportation as of December 31, 2018 and 2017, and for the three years ended December 31,
2018, including the report of the independent registered public accounting firm thereon, and the notes thereto
|
||
Unaudited pro forma condensed combined financial information
|
||
Management’s Discussion and Analysis of Financial Condition and Results of Operations for GE Transportation
|
WESTINGHOUSE AIR BRAKE
TECHNOLOGIES CORPORATION
|
|||
By:
|
/s/ David L. DeNinno
|
||
David L. DeNinno
|
|||
Executive Vice President, General Counsel and Secretary
|
Contents
|
Pages
|
COMBINED STATEMENT OF EARNINGS
|
2
|
COMBINED STATEMENT OF COMPREHENSIVE INCOME
|
3
|
COMBINED STATEMENT OF CHANGES IN EQUITY
|
4
|
COMBINED STATEMENT OF FINANCIAL POSITION
|
5
|
COMBINED STATEMENT OF CASH FLOWS
|
6
|
NOTES TO COMBINED FINANCIAL STATEMENTS
|
7 - 38
|
KPMG LLP
Aon Center Suite 5500
200 E. Randolph Street
Chicago, IL 60601-6436
|
KPMG LLP is a Delaware limited liability partnership and the U.S. member
firm of the KPMG network of independent member firms affiliated with
KPMG International Cooperative (“KPMG International”), a Swiss entity.
|
For the years ended December 31 (In thousands)
|
2018
|
2017
|
2016
|
|||||||||
Revenues
|
||||||||||||
Sales of goods
|
$
|
2,513,129
|
$
|
2,546,637
|
$
|
3,046,546
|
||||||
Sales of services
|
1,397,691
|
1,383,671
|
1,560,045
|
|||||||||
Total revenues (Note 3)
|
3,910,820
|
3,930,308
|
4,606,591
|
|||||||||
Costs of revenues
|
||||||||||||
Cost of goods sold
|
2,026,373
|
2,129,684
|
2,525,838
|
|||||||||
Cost of services sold
|
838,631
|
877,390
|
909,116
|
|||||||||
Gross profit
|
1,045,816
|
923,234
|
1,171,637
|
|||||||||
Selling, general and administrative expenses
|
525,733
|
449,651
|
432,229
|
|||||||||
Impairment of goodwill
|
-
|
-
|
2,027
|
|||||||||
Non-operating benefit costs
|
9,986
|
16,877
|
18,455
|
|||||||||
Other expenses
|
1,387
|
24,307
|
11,409
|
|||||||||
Earnings before income taxes
|
508,710
|
432,399
|
707,517
|
|||||||||
Provision for income taxes (Note 13)
|
(112,978
|
)
|
(44,303
|
)
|
(167,428
|
)
|
||||||
Net earnings
|
395,732
|
388,096
|
540,089
|
|||||||||
Less net earnings attributable to noncontrolling interests
|
414
|
14,311
|
6,144
|
|||||||||
Net earnings attributable to Parent
|
$
|
395,318
|
$
|
373,785
|
$
|
533,945
|
For the years ended December 31 (In thousands)
|
2018
|
2017
|
2016
|
|||||||||
Net earnings
|
$
|
395,732
|
$
|
388,096
|
$
|
540,089
|
||||||
Less net earnings attributable to noncontrolling interests
|
414
|
14,311
|
6,144
|
|||||||||
Net earnings attributable to Parent
|
395,318
|
373,785
|
533,945
|
|||||||||
Other comprehensive income (loss)
|
||||||||||||
Foreign currency translation adjustments
|
(34,713
|
)
|
15,568
|
22,970
|
||||||||
Benefit plans, net of taxes
|
(236
|
)
|
459
|
(1,092
|
)
|
|||||||
Other comprehensive income (loss), net of taxes
|
(34,949
|
)
|
16,027
|
21,878
|
||||||||
Less other comprehensive income (loss) attributable to noncontrolling interests
|
(3,976
|
)
|
703
|
(6,101
|
)
|
|||||||
Other comprehensive income (loss) attributable to Parent
|
(30,973
|
)
|
15,324
|
27,979
|
||||||||
Comprehensive income
|
360,783
|
404,123
|
561,967
|
|||||||||
Less comprehensive income (loss) attributable to noncontrolling interests
|
(3,562
|
)
|
15,014
|
43
|
||||||||
Comprehensive income attributable to Parent
|
$
|
364,345
|
$
|
389,109
|
$
|
561,924
|
(In thousands)
|
Net Parent
Investment
|
Accumulated
Other
Comprehensive
Income / (Loss)
|
Equity
Attributable to
Noncontrolling
Interests
|
Total
Equity
|
||||||||||||
Balances as of January 1, 2016
|
$
|
1,504,045
|
$
|
(98,895
|
)
|
$
|
21,910
|
$
|
1,427,060
|
|||||||
Net earnings
|
533,945
|
-
|
6,144
|
540,089
|
||||||||||||
Foreign currency translation adjustments
|
-
|
28,992
|
(6,022
|
)
|
22,970
|
|||||||||||
Benefit plans, net of taxes
|
-
|
(1,013
|
)
|
(79
|
)
|
(1,092
|
)
|
|||||||||
Transfers (to) Parent
|
(612,311
|
)
|
-
|
-
|
(612,311
|
)
|
||||||||||
Changes in equity attributable to noncontrolling interests
|
-
|
-
|
6,248
|
6,248
|
||||||||||||
Total equity balance as of December 31, 2016
|
1,425,679
|
(70,916
|
)
|
28,201
|
1,382,964
|
|||||||||||
Net earnings
|
373,785
|
-
|
14,311
|
388,096
|
||||||||||||
Foreign currency translation adjustments
|
-
|
14,849
|
719
|
15,568
|
||||||||||||
Benefit plans, net of taxes
|
-
|
475
|
(16
|
)
|
459
|
|||||||||||
Transfers (to) Parent
|
(112,313
|
)
|
-
|
-
|
(112,313
|
)
|
||||||||||
Changes in equity attributable to noncontrolling interests
|
-
|
-
|
(1,551
|
)
|
(1,551
|
)
|
||||||||||
Total equity balance as of December 31, 2017
|
1,687,151
|
$
|
(55,592
|
)
|
$
|
41,664
|
$
|
1,673,223
|
||||||||
Net earnings
|
395,318
|
-
|
414
|
395,732
|
||||||||||||
Foreign currency translation adjustments
|
-
|
(30,747
|
)
|
(3,966
|
)
|
(34,713
|
)
|
|||||||||
Benefit plans, net of taxes
|
-
|
(226
|
)
|
(10
|
)
|
(236
|
)
|
|||||||||
Transfers from Parent
|
65,532
|
-
|
-
|
65,532
|
||||||||||||
Changes in equity attributable to noncontrolling interests
|
-
|
-
|
(8,965
|
)
|
(8,965
|
)
|
||||||||||
Total equity balance as of December 31, 2018
|
$
|
2,148,001
|
$
|
(86,565
|
)
|
$
|
29,137
|
$
|
2,090,573
|
As of December 31 (In thousands)
|
2018
|
2017
|
||||||
Assets
|
||||||||
Cash and equivalents
|
$
|
157,893
|
$
|
105,338
|
||||
Current receivables, net (Note 5)
|
295,863
|
172,386
|
||||||
Inventories (Note 6)
|
769,709
|
560,443
|
||||||
Contract and other deferred assets (Note 3)
|
535,540
|
535,442
|
||||||
Prepaid expenses and other current assets (Note 9)
|
75,788
|
226,280
|
||||||
Total current assets
|
1,834,793
|
1,599,889
|
||||||
Property, plant and equipment, net (Note 7)
|
909,195
|
943,168
|
||||||
Goodwill and intangible assets (Note 8)
|
544,233
|
537,526
|
||||||
Long-term contract and other deferred assets (Note 3)
|
346,415
|
321,392
|
||||||
Deferred income taxes (Note 13)
|
437,202
|
64,839
|
||||||
Other assets (Note 10)
|
96,652
|
77,759
|
||||||
Total assets
|
$
|
4,168,490
|
$
|
3,544,573
|
||||
Liabilities and equity
|
||||||||
Short-term borrowings (Note 11)
|
$
|
4,477
|
$
|
45
|
||||
Accounts payable
|
891,858
|
604,328
|
||||||
Progress collections and deferred income (Note 3)
|
335,195
|
592,427
|
||||||
Other current liabilities (Note 14)
|
561,438
|
282,723
|
||||||
Total current liabilities
|
1,792,968
|
1,479,523
|
||||||
Long-term borrowings (Note 11)
|
16
|
44,257
|
||||||
Long-term progress collections and other deferred income (Note 3)
|
40,081
|
23,797
|
||||||
Deferred income taxes (Note 13)
|
163,859
|
231,582
|
||||||
Other liabilities (Note 14)
|
80,993
|
92,191
|
||||||
Total liabilities
|
2,077,917
|
1,871,350
|
||||||
Net parent investment
|
2,148,001
|
1,687,151
|
||||||
Accumulated other comprehensive loss
|
(86,565
|
)
|
(55,592
|
)
|
||||
Total equity attributable to Parent
|
2,061,436
|
1,631,559
|
||||||
Equity attributable to noncontrolling interests
|
29,137
|
41,664
|
||||||
Total equity
|
2,090,573
|
1,673,223
|
||||||
Total liabilities and equity
|
$
|
4,168,490
|
$
|
3,544,573
|
For the years ended December 31 (In thousands)
|
2018
|
2017
|
2016
|
|||||||||
Cash flows - operating activities
|
||||||||||||
Net earnings
|
$
|
395,732
|
$
|
388,096
|
$
|
540,089
|
||||||
Less net earnings attributable to noncontrolling interests
|
414
|
14,311
|
6,144
|
|||||||||
Net earnings attributable to the Parent
|
395,318
|
373,785
|
533,945
|
|||||||||
Adjustments to reconcile net earnings attributable to the Parent to cash provided by operating
activities:
|
||||||||||||
Depreciation and amortization expenses
|
159,687
|
184,012
|
219,628
|
|||||||||
Unrealized (gains) losses from derivative instruments
|
(5,010
|
)
|
2,535
|
(362
|
)
|
|||||||
Impairment of goodwill
|
-
|
-
|
2,027
|
|||||||||
Share-based compensation expense
|
11,438
|
7,375
|
10,587
|
|||||||||
Deferred income taxes
|
(440,084
|
)
|
(135,461
|
)
|
14,691
|
|||||||
Losses (gains) from sale of property, plant and equipment
|
(2,009
|
)
|
100
|
(14,157
|
)
|
|||||||
Losses (gains) from disposal of business
|
(5,614
|
)
|
-
|
-
|
||||||||
Changes in operating assets and liabilities:
|
||||||||||||
(Increase) decrease in current receivables
|
(151,156
|
)
|
(10,148
|
)
|
14,407
|
|||||||
(Increase) decrease in inventories
|
(219,558
|
)
|
189,659
|
155,356
|
||||||||
(Increase) in contract and other deferred assets
|
(22,967
|
)
|
(56,228
|
)
|
(85,394
|
)
|
||||||
Decrease (increase) in prepaid expenses and other assets
|
179,507
|
(46,401
|
)
|
(107,254
|
)
|
|||||||
Increase (decrease) in accounts payable
|
325,011
|
(82,736
|
)
|
(70,253
|
)
|
|||||||
(Decrease) increase in progress collections and other deferred income
|
(249,901
|
)
|
(83,519
|
)
|
147,997
|
|||||||
Increase (decrease) in other liabilities
|
257,137
|
(19,510
|
)
|
35,345
|
||||||||
All other operating activities
|
(8,909
|
)
|
(1,459
|
)
|
(2,851
|
)
|
||||||
Cash provided by operating activities
|
222,890
|
322,004
|
853,712
|
|||||||||
Cash flows - investing activities
|
||||||||||||
Additions to property, plant and equipment
|
(125,651
|
)
|
(116,811
|
)
|
(116,389
|
)
|
||||||
Dispositions of property, plant and equipment
|
2,519
|
25,550
|
63,430
|
|||||||||
Additions to internal-use software
|
(50,397
|
)
|
(61,581
|
)
|
(66,372
|
)
|
||||||
Payments for principal businesses purchased
|
-
|
-
|
(63,439
|
)
|
||||||||
Investment in associated companies
|
-
|
(50,116
|
)
|
(444
|
)
|
|||||||
All other investing activities
|
2,443
|
2,002
|
15,000
|
|||||||||
Cash (used for) investing activities
|
(171,086
|
)
|
(200,956
|
)
|
(168,214
|
)
|
||||||
Cash flows - financing activities
|
||||||||||||
Newly issued debt (maturities longer than 90 days)
|
29,012
|
44,256
|
-
|
|||||||||
Repayments and other reductions (maturities longer than 90 days)
|
(65,108
|
)
|
(114,466
|
)
|
(13,961
|
)
|
||||||
Transfers from (to) Parent
|
65,532
|
(112,313
|
)
|
(612,311
|
)
|
|||||||
All other financing activities
|
(19,486
|
)
|
11,461
|
686
|
||||||||
Cash provided by (used for) financing activities
|
9,950
|
(171,062
|
)
|
(625,586
|
)
|
|||||||
Effect of currency exchange rate changes on cash and equivalents
|
(9,197
|
)
|
4,201
|
4,133
|
||||||||
Increase (decrease) in cash and equivalents
|
52,556
|
(45,813
|
)
|
64,045
|
||||||||
Cash and equivalents at beginning of year
|
105,338
|
151,151
|
87,106
|
|||||||||
Cash and equivalents at end of year
|
$
|
157,893
|
$
|
105,338
|
$
|
151,151
|
||||||
Supplemental disclosure of cash flow information
|
||||||||||||
Cash paid during the year for interest on borrowings
|
$
|
(4,719
|
)
|
$
|
(4,484
|
)
|
$
|
(7,611
|
)
|
|||
Cash paid during the year for income taxes
|
$
|
(86,454
|
)
|
$
|
(200,482
|
)
|
$
|
(313,672
|
)
|
NOTE 1 |
DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION
|
NOTE 2 |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|
(A) |
ESTIMATES AND ASSUMPTIONS
|
(B) |
FOREIGN CURRENCY
|
(C) |
EQUITY-ACCOUNTED INVESTMENTS
|
(D) |
ACQUISITIONS
|
(E) |
CASH AND EQUIVALENTS
|
(F) |
CURRENT RECEIVABLES, NET
|
(G) |
CONCENTRATION OF CREDIT RISK
|
(H) |
CURRENT RECEIVABLES FACTORING PROGRAM
|
(I) |
INVENTORIES
|
(J) |
RESTRUCTURING COSTS
|
(K) |
SEGMENT REPORTING
|
(L) |
PROPERTY, PLANT AND EQUIPMENT
|
(M) |
GOODWILL
|
(N) |
INTANGIBLE ASSETS, NET
|
(O) |
TRADE PAYABLES ACCELERATED PAYMENT PROGRAM
|
(P) |
RESEARCH AND DEVELOPMENT COSTS (“R&D”)
|
(Q) |
PENSION AND POSTRETIREMENT BENEFITS
|
(R) |
FAIR VALUE MEASUREMENTS
|
Level 2 - |
Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations whose
inputs are observable or whose significant value drivers are observable.
|
(S) |
RECURRING FAIR VALUE MEASUREMENTS
|
(T) |
NON-RECURRING FAIR VALUE MEASUREMENTS
|
(U) |
INCOME TAXES
|
(V) |
COMMITMENTS AND CONTINGENCIES
|
(W) |
DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES
|
(X) |
RECENT ACCOUNTING PRONOUNCEMENTS REFLECTED IN THESE COMBINED FINANCIAL STATEMENTS
|
(Y) |
OTHER RECENT ACCOUNTING PRONOUNCEMENTS
|
NOTE 3 |
REVENUE RELATED TO CONTRACTS WITH CUSTOMERS
|
(In thousands)
|
Equipment
|
Services
|
Digital
|
Total
|
||||||||||||
U.S.
|
||||||||||||||||
2018
|
$
|
737,416
|
$
|
1,306,949
|
$
|
194,441
|
$
|
2,238,806
|
||||||||
2017
|
775,008
|
1,205,801
|
200,556
|
2,181,365
|
||||||||||||
2016
|
1,317,493
|
1,296,111
|
224,155
|
2,837,759
|
||||||||||||
Europe
|
||||||||||||||||
2018
|
45,930
|
2,748
|
1,883
|
50,561
|
||||||||||||
2017
|
60,341
|
6,028
|
3,087
|
69,456
|
||||||||||||
2016
|
22,462
|
7,154
|
826
|
30,442
|
||||||||||||
Asia
|
||||||||||||||||
2018
|
292,731
|
215,808
|
7,273
|
515,812
|
||||||||||||
2017
|
190,484
|
199,383
|
4,093
|
393,960
|
||||||||||||
2016
|
174,085
|
180,959
|
3,996
|
359,040
|
||||||||||||
Other
|
||||||||||||||||
2018
|
440,618
|
562,488
|
102,535
|
1,105,641
|
||||||||||||
2017
|
742,135
|
475,743
|
67,649
|
1,285,527
|
||||||||||||
2016
|
930,200
|
407,316
|
41,834
|
1,379,350
|
||||||||||||
Total revenue
|
||||||||||||||||
2018
|
$
|
1,516,695
|
$
|
2,087,993
|
$
|
306,132
|
$
|
3,910,820
|
||||||||
2017
|
1,767,968
|
1,886,955
|
275,385
|
3,930,308
|
||||||||||||
2016
|
2,444,240
|
1,891,540
|
270,811
|
4,606,591
|
At December 31,
|
||||||||
(in thousands)
|
2018
|
2017
|
||||||
Contractual service agreements (a)
|
$
|
363,294
|
$
|
416,199
|
||||
Equipment contract revenue (b)
|
136,447
|
79,588
|
||||||
Deferred inventory costs (c)
|
35,799
|
39,655
|
||||||
Total contract and other deferred assets
|
$
|
535,540
|
$
|
535,442
|
||||
Long-term contractual service agreements (a)
|
$
|
226,552
|
$
|
193,389
|
||||
Long-term equipment contract revenue (b)
|
20,311
|
33,484
|
||||||
Long-term non-recurring engineering costs (d)
|
99,552
|
86,868
|
||||||
Other
|
-
|
7,651
|
||||||
Total long-term contract and other deferred assets
|
$
|
346,415
|
$
|
321,392
|
||||
Progress collections (e)
|
$
|
324,449
|
$
|
564,971
|
||||
Deferred income
|
10,746
|
27,456
|
||||||
Total progress collections and deferred income
|
$
|
335,195
|
$
|
592,427
|
||||
Long-term progress collections (e)
|
$
|
39,724
|
$
|
20,740
|
||||
Long-term deferred income
|
357
|
3,057
|
||||||
Total long-term progress collections and other deferred income
|
$
|
40,081
|
$
|
23,797
|
||||
Total contract and other deferred assets, net
|
$
|
506,679
|
$
|
240,610
|
(a) |
Reflects revenues earned in excess of billings on our CSAs in our Services segment.
|
(b) |
Reflects revenues earned in excess of billings primarily on our long-term contracts to construct equipment principally in our Equipment and Digital segments.
|
(c) |
Represents cost deferral for shipped goods and other costs for which the criteria for revenue recognition has not yet been met.
|
(d) |
Includes fulfillment costs incurred prior to production (e.g., engineering costs specific to an individual customer’s contract) for long-term equipment production contracts,
primarily within our Equipment segment, which are allocated proportionately over the life of the contract.
|
(e) |
Includes billings in excess of revenue on our long-term equipment and CSAs.
|
• |
Equipment - total remaining performance obligations of $5,983,195 thousand of which 79% is expected to be satisfied within 5 year(s) and the remaining thereafter.
|
• |
Services - total remaining performance obligations of $10,913,326 thousand of which 50%
is expected to be satisfied within 5 year(s), 79% within 10 year(s) and the remaining thereafter.
|
• |
Digital - total remaining performance obligations of $510,760 thousand of which 78% is
expected to be satisfied within 5 year(s) and the remaining thereafter.
|
NOTE 4 |
RELATED PARTY TRANSACTIONS
|
• |
Amounts for due to / due from affiliates are recorded in Accounts payable and Current receivables, and are settled in cash. The Business has accounts payable resulting from
amounts due to affiliates of $39,535 thousand and $48,057 thousand as of December 31, 2018 and 2017, respectively. The Business has current receivables resulting from amounts due from affiliates of $21,755 thousand and $21,259 thousand as
of December 31, 2018 and 2017, respectively.
|
• |
The Business factors U.S. and non-U.S. receivables through WCS on a recourse and nonrecourse basis pursuant to various factoring and servicing agreements. The Business had
factored receivables of $139,583 thousand and $146,221 thousand without recourse as of December 31, 2018 and 2017, respectively. The Business had factored receivables of $9,633 thousand and $3,989 thousand with recourse as of December 31,
2018 and 2017, respectively. For agreements with recourse, the Business establishes a bad debt reserve based on the aging policy discussed in Note 2(F) Current Receivables. Historically, the Business has outsourced our servicing
responsibilities to Global Operations AR CoE for a market-based fee and therefore no servicing asset or liability has been recorded on the Combined Statement of Financial Position as of December 31, 2018 and 2017. Under the programs, the
Business incurred interest expense and finance charges of $12,880 thousand, $19,943 thousand and $12,866 thousand for the years ended December 31, 2018, 2017 and 2016, respectively, which are included in Other expenses. Activity related
to the factored receivables program is reflected in the Combined Statement of Cash Flows as an operating activity. As noted in Note 2 Summary of Significant Accounting Policies, the Business stopped factoring receivables as of December
31, 2018. However, the Business is still in the process of collecting on previously factored receivables and remitting the respective payments to WCS.
|
• |
The Business’s North American operations participate in accounts payable programs with TPS. The Business’s liability associated with the funded participation in the accounts
payable programs, which is presented as accounts payable within the Combined Statement of Financial Position, was $455,738 thousand and $332,584 thousand as of December 31, 2018 and 2017, respectively. As noted in Note 2 Summary of
Significant Accounting Policies, in anticipation of the closing of the Proposed Transaction, the Business ended the TPS program for the majority of our suppliers as of December 31, 2018, with the remaining suppliers removed as of deal
close.
|
• |
The Business participates in GE Treasury centralized hedging and offsetting programs. See Note 12 Derivatives and Hedging.
|
• |
Employees of the Business participate in pensions and benefit plans that are sponsored by GE. See Note 17 Pension and Postretirement Benefit Plans.
|
• |
GE grants stock options, restricted stock units and performance share units to its group employees, including those of GE Transportation, under the GE Long-Term Incentive
Plan. Compensation expense, net of tax, associated with this plan was $9,036 thousand, $4,794 thousand and $6,881 thousand for the years ended December 31,
2018, 2017 and 2016, respectively.
|
• |
Lease agreements are based on market terms. The Business incurs rent expense resulting from related party leases with GE or GE entities as lessor. See Note 16 Leases.
|
• |
All adjustments relating to certain transactions among the Business, GE and GE entities, which include the transfer of the balance of cash and equivalents to GE, transfer of
the balance of cash held in cash pooling arrangements to GE, settlement of intercompany debt between the Business and GE or other GE entities and pushdown of all costs of doing business that were paid on behalf of the Business by GE or GE
entities, are classified as Net parent investment.
|
• |
The Business has engaged GE Digital to provide various services such as coding, development and testing various software products. Some of these costs are included in
capitalized software and the remainder was expensed as incurred. The total GE Digital charges to the Business were $18,352 thousand, $13,304 thousand, and $2,901 thousand in 2018, 2017 and 2016, respectively.
|
NOTE 5 |
CURRENT RECEIVABLES, NET
|
As of December 31 (In thousands)
|
2018
|
2017
|
||||||
Customer receivables
|
$
|
159,992
|
$
|
86,882
|
||||
Due from GE
|
21,755
|
21,259
|
||||||
Sundry receivables
|
121,871
|
69,127
|
||||||
303,618
|
177,268
|
|||||||
Less allowance for doubtful accounts
|
(7,755
|
)
|
(4,882
|
)
|
||||
Current receivables, net
|
$
|
295,863
|
$
|
172,386
|
NOTE 6 |
INVENTORIES
|
As of December 31 (In thousands)
|
2018
|
2017
|
||||||
Raw materials and work in process
|
$
|
554,364
|
$
|
268,261
|
||||
Finished goods
|
215,345
|
292,182
|
||||||
Total inventories
|
$
|
769,709
|
$
|
560,443
|
NOTE 7 |
PROPERTY, PLANT AND EQUIPMENT, NET
|
Depreciable
Life
|
Original Cost
|
Net Carrying Value
|
||||||||||||||||||
As of December 31 (In thousands)
|
(in years)
|
2018
|
2017
|
2018
|
2017
|
|||||||||||||||
Land and improvements
|
8(a)
|
|
$
|
15,680
|
$
|
19,857
|
$
|
15,554
|
$
|
16,781
|
||||||||||
Buildings, structures and related equipment
|
8-40
|
636,496
|
565,076
|
385,922
|
337,978
|
|||||||||||||||
Machinery and equipment (b)
|
4-20
|
1,283,749
|
1,305,883
|
449,810
|
476,407
|
|||||||||||||||
Leasehold costs and
manufacturing plant under construction
|
3-10
|
61,050
|
100,597
|
57,909
|
112,002
|
|||||||||||||||
Total property, plant and equipment, net
|
$
|
1,996,975
|
$
|
1,991,413
|
$
|
909,195
|
$
|
943,168
|
||||||||||||
ELTO (net)
|
$
|
7,100
|
$
|
30,075
|
$
|
6,766
|
$
|
12,135
|
(a) |
Depreciable lives exclude land.
|
(b) |
Equipment leased to others (“ELTO”) is presented in the line item Machinery and equipment. This is equipment we own that is available to lease to customers and is stated at
cost less accumulated depreciation.
|
NOTE 8 |
GOODWILL AND INTANGIBLE ASSETS
|
(In thousands)
|
Equipment
|
Services
|
Digital
|
Total
|
||||||||||||
Balance at January 1, 2017
|
$
|
-
|
$
|
112,483
|
$
|
177,027
|
$
|
289,510
|
||||||||
Acquisitions and purchase accounting adjustments
|
-
|
-
|
(6,886
|
)
|
(6,886
|
)
|
||||||||||
Impairments, currency translation, and other
|
-
|
-
|
-
|
-
|
||||||||||||
Balance at December 31, 2017
|
$
|
-
|
$
|
112,483
|
$
|
170,141
|
$
|
282,624
|
||||||||
Acquisitions and purchase accounting adjustments
|
-
|
-
|
-
|
-
|
||||||||||||
Impairments, currency translation, and other
|
-
|
-
|
-
|
-
|
||||||||||||
Balance at December 31, 2018
|
$
|
-
|
$
|
112,483
|
$
|
170,141
|
$
|
282,624
|
2018
|
2017
|
|||||||||||||||||||||||||||
As of December 31 (In thousands)
|
Useful
Life
(in years)
|
Gross
Carrying
Amount
|
Accumulated
Amortization
|
Net
|
Gross
Carrying
Amount
|
Accumulated
Amortization
|
Net
|
|||||||||||||||||||||
Customer-related
|
11-20
|
$
|
21,752
|
$
|
(9,016
|
)
|
$
|
12,736
|
$
|
21,860
|
$
|
(7,636
|
)
|
$
|
14,224
|
|||||||||||||
Patents & technology
|
7-11
|
58,667
|
(28,707
|
)
|
29,960
|
56,866
|
(21,419
|
)
|
35,447
|
|||||||||||||||||||
Capitalized software - internal-use
|
5
|
228,311
|
(147,364
|
)
|
80,947
|
211,209
|
(116,151
|
)
|
95,058
|
|||||||||||||||||||
Capitalized software - external
|
5-10
|
170,424
|
(32,725
|
)
|
137,699
|
130,245
|
(20,358
|
)
|
109,887
|
|||||||||||||||||||
Trademarks & other
|
18-30
|
267
|
0
|
267
|
286
|
(0
|
)
|
286
|
||||||||||||||||||||
Total
|
$
|
479,421
|
$
|
(217,812
|
)
|
$
|
261,609
|
$
|
420,466
|
$
|
(165,564
|
)
|
$
|
254,902
|
(In thousands)
|
2019
|
2020
|
2021
|
2022
|
2023
|
|||||||||||||||
Estimated annual amortization expense
|
$
|
55,759
|
$
|
51,694
|
$
|
46,247
|
$
|
41,772
|
$
|
30,413
|
NOTE 9 |
PREPAID EXPENSES AND OTHER CURRENT ASSETS
|
As of December 31 (In thousands)
|
2018
|
2017
|
||||||
Derivative assets
|
$
|
22,227
|
$
|
3,303
|
||||
Miscellaneous deferred charges
|
20,484
|
36,807
|
||||||
Prepaid insurance and other
|
9,761
|
6,080
|
||||||
Income tax receivable
|
11,807
|
179,394
|
||||||
Other
|
11,509
|
696
|
||||||
Prepaid expenses and other current assets
|
$
|
75,788
|
$
|
226,280
|
NOTE 10 |
OTHER ASSETS
|
As of December 31 (In thousands)
|
2018
|
2017
|
||||||
Associated companies (a)
|
$
|
61,048
|
$
|
56,428
|
||||
Other assets (b)
|
12,156
|
21,331
|
||||||
Assets held for sale (c)
|
23,448
|
-
|
||||||
Total other assets
|
$
|
96,652
|
$
|
77,759
|
(a) |
Associated companies are entities in which we do not have a controlling financial interest, but over which we have significant influence, most often because we hold a voting
interest of 20% to 50%.
|
(b) |
Other assets mainly consist of long-term prepaid expenses and non-current value added tax receivables.
|
(c) |
During the first quarter of 2018, the Business entered into an agreement to sell locomotives which were previously utilized for testing purposes that met the criteria for
held for sale during the third quarter of 2018. Further, the Business received certifications on another group of locomotives that were being held in Property, plant and equipment, that met the criteria for held for sale during the fourth
quarter of 2018 as a result of the certifications and our initiatives to market them for certain parties. The Business expects the sale of these assets to close within the next twelve months.
|
NOTE 11 |
BORROWINGS
|
As of December 31 (In thousands)
|
2018
|
2017
|
||||||
Current portion of long-term borrowings
|
$
|
35
|
$
|
45
|
||||
Bank borrowings and other
|
4,442
|
-
|
||||||
Total short-term borrowings
|
$
|
4,477
|
$
|
45
|
As of December 31 (In thousands)
|
2018
|
2017
|
|||||||
Long-term portion of borrowings
|
Maturities
2019-2020
|
$
|
16
|
$
|
44,257
|
||||
Total long-term borrowings
|
$
|
16
|
$
|
44,257
|
NOTE 12 |
DERIVATIVES AND HEDGING
|
At December 31, |
||||||||||||||||
2018
|
2017
|
|||||||||||||||
(In thousands)
|
Prepaid expenses
and other
current assets
|
Other
current
liabilities
|
Prepaid expenses
and other
current assets
|
Other
current
liabilities
|
||||||||||||
Fair Value
|
||||||||||||||||
Currency exchange and commodity contracts
|
$
|
22,227
|
$
|
17,310
|
$
|
3,303
|
$
|
6,372
|
NOTE 13 |
INCOME TAXES
|
(In thousands)
|
2018
|
2017
|
2016
|
|||||||||
U.S.
|
$
|
294,868
|
$
|
280,346
|
$
|
619,667
|
||||||
Non-U.S.
|
213,842
|
152,053
|
87,850
|
|||||||||
Total earnings
|
$
|
508,710
|
$
|
432,399
|
$
|
707,517
|
(In thousands)
|
2018
|
2017
|
2016
|
|||||||||
Current
|
||||||||||||
U.S. Federal
|
$
|
352,056
|
$
|
70,879
|
$
|
61,949
|
||||||
U.S. State and Local
|
79,552
|
20,202
|
33,362
|
|||||||||
Non-U.S.
|
113,547
|
92,028
|
55,838
|
|||||||||
Deferred
|
||||||||||||
U.S. Federal
|
(305,879
|
)
|
(118,361
|
)
|
7,305
|
|||||||
U.S. State and Local
|
(79,170
|
)
|
(1,564
|
)
|
5,088
|
|||||||
Non-U.S.
|
(47,128
|
)
|
(18,881
|
)
|
3,886
|
|||||||
Total
|
$
|
112,978
|
$
|
44,303
|
$
|
167,428
|
(In thousands)
|
2018
|
2017
|
2016
|
|||||||||
Income before taxes
|
$
|
508,710
|
$
|
432,399
|
$
|
707,517
|
||||||
Statutory Tax Rate
|
21
|
%
|
35
|
%
|
35
|
%
|
||||||
Statutory Tax
|
106,828
|
151,340
|
247,631
|
|||||||||
Foreign operations and Foreign Tax Credits
|
13,060
|
843
|
(119,780
|
)
|
||||||||
State taxes
|
500
|
12,115
|
24,992
|
|||||||||
U.S. Tax Reform
|
9,186
|
(108,714
|
)
|
-
|
||||||||
Foreign-derived intangible income
|
(9,568 |
) |
-
|
- |
||||||||
Domestic manufacturing deduction benefits
|
- |
(2,610
|
) |
(16,214
|
)
|
|||||||
Research & Development benefits
|
(5,008
|
)
|
(4,147
|
)
|
(1,601
|
)
|
||||||
Valuation allowance
|
(1,211
|
)
|
6,459
|
25,794
|
||||||||
Other
|
(809
|
)
|
(10,983
|
)
|
6,606
|
|||||||
Total income tax
|
$
|
112,978
|
$
|
44,303
|
$
|
167,428
|
||||||
Actual Income tax rate
|
22
|
%
|
10
|
%
|
24
|
%
|
Liability (In thousands)
|
2018
|
2017
|
||||||
Unrecognized tax benefits
|
$
|
(7,104
|
)
|
$
|
(5,717
|
)
|
||
Accrued interest on unrecognized tax benefits
|
(2,469
|
)
|
(2,222
|
)
|
||||
Accrued penalties on unrecognized tax benefits
|
(445
|
)
|
(1,446
|
)
|
||||
Reasonably possible reduction to the balance of unrecognized tax benefits in succeeding 12 months
|
-
|
-
|
||||||
Portion that, if recognized, would reduce tax expense and effective tax rate
|
(7,104
|
)
|
(5,717
|
)
|
(In thousands)
|
2018
|
2017
|
||||||
Balance at January 1
|
$
|
(5,717
|
)
|
$
|
(4,802
|
)
|
||
Additions for tax positions of the current year
|
-
|
-
|
||||||
Additions for tax positions of prior years
|
(1,696
|
)
|
(1,320
|
)
|
||||
Reductions for tax positions of prior years
|
309
|
405
|
||||||
Settlements with tax authorities
|
-
|
-
|
||||||
Expiration of the statute of limitations
|
-
|
-
|
||||||
Balance at December 31
|
$
|
(7,104
|
)
|
$
|
(5,717
|
)
|
(In thousands)
|
2018
|
2017
|
||||||
Assets
|
$
|
377,959
|
$
|
6,770
|
||||
Liabilities
|
(104,616
|
)
|
(173,513
|
)
|
||||
Net deferred income tax asset (liability)
|
$
|
273,343
|
$
|
(166,743
|
)
|
(In thousands)
|
2018
|
2017
|
||||||
Deferred tax assets
|
||||||||
Goodwill & other intangibles
|
$
|
440,828
|
$
|
88,232
|
||||
Operating loss carryforwards
|
53,132
|
56,783
|
||||||
Employee benefits
|
28,058
|
12,373
|
||||||
Other
|
-
|
-
|
||||||
Total deferred income tax asset
|
522,018
|
157,388
|
||||||
Valuation allowances
|
(144,059
|
)
|
(150,618
|
)
|
||||
Total deferred income tax asset after valuation allowance
|
$
|
377,959
|
$
|
6,770
|
||||
Deferred tax liabilities
|
||||||||
Goodwill and other intangibles
|
$
|
(22,555
|
)
|
$
|
(21,888
|
)
|
||
Property
|
(50,605
|
)
|
(80,075
|
)
|
||||
Receivables
|
(6,097
|
)
|
(41,374
|
)
|
||||
Inventory
|
(4,166
|
)
|
(3,433
|
)
|
||||
Other accrued expenses
|
(16,754
|
)
|
(15,059
|
)
|
||||
Other
|
(4,439
|
)
|
(11,684
|
)
|
||||
Total deferred income tax liability
|
$
|
(104,616
|
)
|
$
|
(173,513
|
)
|
||
Net deferred income tax asset (liability)
|
$
|
273,343
|
$
|
(166,743
|
)
|
NOTE 14 |
OTHER CURRENT LIABILITIES AND OTHER LIABILITIES
|
As of December 31 (In thousands)
|
2018
|
2017
|
||||||
Employee related liabilities (a)
|
$
|
151,875
|
$
|
90,801
|
||||
Derivative liabilities
|
17,310
|
6,372
|
||||||
Discounts and allowances
|
4,844
|
14,132
|
||||||
Accrued taxes
|
275,921
|
47,113
|
||||||
Accrued costs for freight, utility & other
|
22,340
|
28,563
|
||||||
Warranties
|
49,933
|
49,564
|
||||||
Restructuring and sundry losses (b)
|
16,394
|
24,032
|
||||||
Other current liabilities (c)
|
22,821
|
22,146
|
||||||
Total other current liabilities
|
$
|
561,438
|
$
|
282,723
|
(a) |
Employee related liabilities are largely comprised of payroll, employee compensation and benefits, pension and other postretirement benefit obligations.
|
(b) |
Restructuring accruals and accruals for costs arising from claims, assessments, litigation, fines and penalties and other sources are recorded when it is probable that a
liability has been incurred and the amount can be reasonably estimated. See Note 18 Restructuring and Other Activities.
|
(c) |
Other current liabilities primarily consist of accruals related to prior acquisitions and investments, as well as various other miscellaneous accruals and professional fees.
|
As of December 31 (In thousands)
|
2018
|
2017
|
||||||
Employee related liabilities (a)
|
$
|
23,551
|
$
|
27,135
|
||||
Sundry losses (b)
|
169
|
8,503
|
||||||
Warranties
|
32,445
|
30,753
|
||||||
Tax related liabilities (c)
|
7,548
|
7,163
|
||||||
Other liabilities (d)
|
17,280
|
18,637
|
||||||
Total other liabilities
|
$
|
80,993
|
$
|
92,191
|
(a) |
Employee related liabilities are largely comprised of long-term employee compensation programs.
|
(b) |
Consists of accruals for legal costs and various other accruals.
|
(c) |
Consists of reserves for uncertain tax positions.
|
(d) |
Other liabilities primarily consist of earn outs and various other liabilities.
|
NOTE 15 |
COMMITMENTS AND CONTINGENCIES
|
(In thousands)
|
2018
|
2017
|
||||||
Balance at January 1
|
$
|
80,317
|
$
|
101,492
|
||||
Current year provisions
|
78,530
|
54,346
|
||||||
Utilizations and other
|
(76,469
|
)
|
(75,521
|
)
|
||||
Balance at December 31
|
$
|
82,378
|
$
|
80,317
|
(In thousands)
|
2019
|
2020
|
2021
|
2022
|
2023
|
|||||||||||||||
Purchase obligations
|
$
|
3,181
|
$
|
7,700
|
$
|
6,933
|
$
|
-
|
$
|
-
|
NOTE 16 |
LEASES
|
For the years ended December 31(In thousands)
|
Total
|
|||
Due in
|
||||
2019
|
$
|
14,353
|
||
2020
|
11,766
|
|||
2021
|
10,684
|
|||
2022
|
8,912
|
|||
2023
|
7,232
|
|||
2024 and thereafter
|
30,158
|
|||
Total
|
$
|
83,105
|
NOTE 17 |
PENSION AND POSTRETIREMENT BENEFIT PLANS
|
NOTE 18 |
RESTRUCTURING AND OTHER ACTIVITIES
|
For the years ended December 31
|
||||||||
(In Thousands)
|
2017
|
2016
|
||||||
Equipment
|
||||||||
Asset impairment
|
$
|
73,576
|
$
|
81,774
|
||||
Contract termination costs
|
33
|
19,359
|
||||||
Employee separation expense
|
24,522
|
29,375
|
||||||
Total Equipment
|
$
|
98,131
|
$
|
130,508
|
||||
Services
|
||||||||
Asset impairment
|
12,748
|
21,141
|
||||||
Contract termination costs
|
-
|
-
|
||||||
Employee separation expense
|
14,977
|
24,100
|
||||||
Total Services
|
$
|
27,725
|
$
|
45,241
|
||||
Digital
|
||||||||
Asset impairment
|
17,971
|
1,544
|
||||||
Contract termination costs
|
-
|
-
|
||||||
Employee separation expense
|
1,021
|
600
|
||||||
Total Digital
|
$
|
18,992
|
$
|
2,144
|
||||
Total
|
$
|
144,848
|
$
|
177,893
|
NOTE 19 |
SEGMENT INFORMATION AND MAJOR CUSTOMERS
|
Total revenues
|
||||||||||||
For the years ended December 31
|
||||||||||||
(In Thousands)
|
2018
|
2017
|
2016
|
|||||||||
Equipment
|
$
|
1,516,695
|
$
|
1,767,968
|
$
|
2,444,240
|
||||||
Services
|
2,087,993
|
1,886,955
|
1,891,540
|
|||||||||
Digital
|
371,785
|
320,406
|
344,854
|
|||||||||
Eliminations
|
(65,653
|
)
|
(45,021
|
)
|
(74,043
|
)
|
||||||
Total revenues
|
$
|
3,910,820
|
$
|
3,930,308
|
$
|
4,606,591
|
For the years ended December 31
|
||||||||||||
(In Thousands)
|
2018
|
2017
|
2016
|
|||||||||
Equipment
|
$
|
(153,838
|
)
|
$
|
(28,907
|
)
|
$
|
142,508
|
||||
Services
|
669,920
|
603,344
|
683,824
|
|||||||||
Digital
|
19,418
|
27,181
|
93,418
|
|||||||||
Segment profit
|
$
|
535,500
|
$
|
601,618
|
$
|
919,750
|
||||||
Non-operating benefit costs
|
(9,986
|
)
|
(16,877
|
)
|
(18,455
|
)
|
||||||
Impairment of goodwill
|
-
|
-
|
(2,027
|
)
|
||||||||
Restructuring costs
|
108
|
(144,848
|
)
|
(177,893
|
)
|
|||||||
Interest expense and other finance charges
|
(17,326
|
)
|
(21,805
|
)
|
(20,002
|
)
|
||||||
Provision for income taxes
|
(112,978
|
)
|
(44,303
|
)
|
(167,428
|
)
|
||||||
Net earnings attributable to Parent
|
$
|
395,318
|
$
|
373,785
|
$
|
533,945
|
Depreciation and amortization
|
||||||||||||
For the years ended December 31
|
||||||||||||
(In Thousands)
|
2018
|
2017
|
2016
|
|||||||||
Equipment
|
$
|
90,274
|
$
|
119,657
|
$
|
166,405
|
||||||
Services
|
46,061
|
47,903
|
39,596
|
|||||||||
Digital
|
23,352
|
16,452
|
13,627
|
|||||||||
Total
|
$
|
159,687
|
$
|
184,012
|
$
|
219,628
|
NOTE 20 |
SUBSEQUENT EVENTS
|
38
|
In millions, except per share data
(In U.S. dollars unless otherwise indicated)
|
Wabtec Historical
|
GE Transporation
Historical
|
Reclassification
Adjustments (Note 6)
|
Pro Forma
Adjustments
|
Notes
|
Pro Forma Combined
Wabtec/GE
Transportation
|
||||||||||||||||||
Sales of goods
|
$
|
4,363.5
|
$
|
2,513.1
|
$
|
(220.5
|
)
|
$
|
(3.7
|
)
|
7(a
|
)
|
$
|
6,652.4
|
||||||||||
Sales of services
|
-
|
1,397.7
|
220.5
|
(190.3
|
)
|
7(a
|
)
|
1,427.9
|
||||||||||||||||
Net sales
|
4,363.5
|
3,910.8
|
-
|
(194.0
|
)
|
8,080.3
|
||||||||||||||||||
Cost of goods sold
|
(3,129.7
|
)
|
(2,026.4
|
)
|
298.6
|
52.6
|
7(a), 7(d
|
)
|
(4,804.9
|
)
|
||||||||||||||
Cost of services sold
|
-
|
(838.6
|
)
|
(154.7
|
)
|
(5.3
|
)
|
7(a),7(d
|
)
|
(998.6
|
)
|
|||||||||||||
Gross profit
|
1,233.9
|
1,045.8
|
143.9
|
(146.7
|
)
|
2,276.9
|
||||||||||||||||||
Selling, general and administrative expenses
|
(633.2
|
)
|
(525.7
|
)
|
-
|
115.3
|
7(m
|
)
|
(1,043.6
|
)
|
||||||||||||||
Engineering expenses
|
(87.5
|
)
|
-
|
(97.8
|
)
|
-
|
(185.3
|
)
|
||||||||||||||||
Amortization expense
|
(39.8
|
)
|
-
|
(46.1
|
)
|
(173.0
|
)
|
7(e
|
)
|
(258.9
|
)
|
|||||||||||||
Total operating expenses
|
(760.4
|
)
|
(525.7
|
)
|
(143.9
|
)
|
(57.7
|
)
|
(1,487.7
|
)
|
||||||||||||||
Income from operations
|
473.4
|
520.1
|
-
|
(204.4
|
)
|
789.1
|
||||||||||||||||||
Interest expense, net
|
(112.2
|
)
|
-
|
(26.9
|
)
|
(99.8
|
)
|
7(j
|
)
|
(238.9
|
)
|
|||||||||||||
Non-operating benefit costs
|
-
|
(10.0
|
)
|
10.0
|
-
|
-
|
||||||||||||||||||
Other (expense) income, net
|
6.4
|
(1.4
|
)
|
16.9
|
-
|
21.9
|
||||||||||||||||||
Income from operations before income taxes
|
367.6
|
508.7
|
-
|
(304.2
|
)
|
572.1
|
||||||||||||||||||
Income tax expense
|
(75.9
|
)
|
(113.0
|
)
|
-
|
66.0
|
7(i
|
)
|
(122.9
|
)
|
||||||||||||||
Net income
|
291.7
|
395.7
|
-
|
(238.2
|
)
|
449.2
|
||||||||||||||||||
Less: Net income attributable to noncontrolling interest
|
3.2
|
(0.4
|
)
|
-
|
-
|
2.8
|
||||||||||||||||||
Net income attributable to Wabtec shareholders
|
$
|
294.9
|
$
|
395.3
|
$
|
-
|
$
|
(238.2
|
)
|
$
|
452.0
|
|||||||||||||
Earnings Per Common Share
|
||||||||||||||||||||||||
Basic
|
||||||||||||||||||||||||
Net income attributable to Wabtec shareholders
|
$
|
3.06
|
-
|
-
|
-
|
$
|
2.37
|
|||||||||||||||||
Diluted
|
||||||||||||||||||||||||
Net income attributable to Wabtec shareholders
|
$
|
3.05
|
-
|
-
|
-
|
$
|
2.37
|
|||||||||||||||||
Weighted average shares outstanding
|
||||||||||||||||||||||||
Basic
|
95,994
|
-
|
-
|
$
|
93.898
|
7(l
|
)
|
$
|
189.892
|
|||||||||||||||
Diluted
|
96,464
|
-
|
-
|
$
|
93.898
|
7(l
|
)
|
$
|
190.362
|
In millions (In U.S. dollars unless otherwise indicated)
|
Wabtec Historical
|
GE Transporation
Historical
|
Reclassification
Adjustment (Note 6)
|
Pro Forma
Adjustments
|
Notes
|
Pro Forma Combined
Wabtec/GE
Transportation
|
||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Current Assets
|
||||||||||||||||||||||||
Cash and cash equivalents
|
$
|
580.9
|
$
|
157.9
|
$
|
-
|
$
|
(563.9
|
)
|
7(b
|
)
|
$
|
174.9
|
|||||||||||
Restricted cash
|
1,761.4
|
-
|
-
|
(1,761.4
|
)
|
7(b
|
)
|
-
|
||||||||||||||||
Accounts receivable
|
801.2
|
295.9
|
-
|
(10.4
|
)
|
1,086.7
|
||||||||||||||||||
Unbilled accounts receivables
|
345.6
|
-
|
535.5
|
(339.3
|
)
|
7(a
|
)
|
541.8
|
||||||||||||||||
Contract and other deferred assets
|
-
|
535.5
|
(535.5
|
)
|
-
|
-
|
||||||||||||||||||
Inventories
|
844.9
|
769.7
|
-
|
176.0
|
7(k
|
)
|
1,790.6
|
|||||||||||||||||
Other current assets
|
115.6
|
75.8
|
-
|
-
|
191.4
|
|||||||||||||||||||
Total current assets
|
4,449.7
|
1,834.8
|
-
|
(2,499.0
|
)
|
3,785.5
|
||||||||||||||||||
Property, plant and equipment
|
1,036.6
|
1,997.0
|
-
|
(815.8
|
)
|
7(d
|
)
|
2,217.8
|
||||||||||||||||
Accumulated depreciation
|
(472.8
|
)
|
(1,087.8
|
)
|
-
|
1,087.8
|
7(d
|
)
|
(472.8
|
)
|
||||||||||||||
Property, plant and equipment, net
|
563.7
|
909.2
|
-
|
272.0
|
7(d
|
)
|
1,744.9
|
|||||||||||||||||
Other Assets
|
||||||||||||||||||||||||
Goodwill
|
2,396.5
|
282.6
|
-
|
6,068.0
|
7(f
|
)
|
8,747.1
|
|||||||||||||||||
Other intangibles, net
|
1,129.9
|
261.6
|
-
|
3,018.4
|
7(e
|
)
|
4,409.9
|
|||||||||||||||||
Long-term contract and other deferred assets
|
-
|
346.4
|
(346.4
|
)
|
-
|
-
|
||||||||||||||||||
Deferred income taxes
|
-
|
437.2
|
(437.2
|
)
|
-
|
-
|
||||||||||||||||||
Other noncurrent assets
|
109.4
|
96.7
|
783.6
|
(663.7
|
)
|
7(a),7(g
|
)
|
326.0
|
||||||||||||||||
Total other assets
|
3,635.8
|
1,424.5
|
-
|
8,422.7
|
13,483.0
|
|||||||||||||||||||
Total Assets
|
$
|
8,649.2
|
$
|
4,168.5
|
$
|
-
|
$
|
6,195.7
|
$
|
19,013.4
|
||||||||||||||
Liabilities and Shareholders' Equity
|
||||||||||||||||||||||||
Current Liabilities
|
||||||||||||||||||||||||
Accounts payable
|
$
|
589.4
|
$
|
891.9
|
$
|
-
|
$
|
(10.4
|
)
|
$
|
1,470.9
|
|||||||||||||
Customer deposits
|
373.5
|
-
|
335.2
|
-
|
708.7
|
|||||||||||||||||||
Progress collections and other deferred income
|
-
|
335.2
|
(335.2
|
)
|
-
|
-
|
||||||||||||||||||
Accrued compensation
|
173.2
|
-
|
151.9
|
-
|
325.1
|
|||||||||||||||||||
Accrued warranty
|
135.6
|
-
|
49.9
|
-
|
185.5
|
|||||||||||||||||||
Current portion of long-term debt
|
64.1
|
4.5
|
-
|
-
|
68.6
|
|||||||||||||||||||
Other accrued liabilities
|
310.8
|
561.4
|
(201.8
|
)
|
75.5
|
7(a),7(h
|
)
|
745.9
|
||||||||||||||||
Total current liabilities
|
1,646.7
|
1,793.0
|
-
|
65.1
|
3,504.8
|
|||||||||||||||||||
Long-term debt
|
3,792.8
|
-
|
-
|
629.5
|
7(c
|
)
|
4,422.3
|
|||||||||||||||||
Long-term progress collections and other deferred income
|
-
|
40.1
|
(40.1
|
)
|
-
|
-
|
||||||||||||||||||
Reserve for postretirement and pension benefits
|
95.4
|
-
|
23.6
|
-
|
119.0
|
|||||||||||||||||||
Deferred income taxes
|
198.3
|
163.9
|
-
|
(163.9
|
)
|
7(g
|
)
|
198.3
|
||||||||||||||||
Accrued warranty
|
18.1
|
-
|
32.4
|
-
|
50.5
|
|||||||||||||||||||
Other long term liabilities
|
28.9
|
81.0
|
(15.9
|
)
|
780.0
|
7(a),7(h
|
)
|
874.0
|
||||||||||||||||
Total Liabilities
|
5,780.2
|
2,078.0
|
-
|
1,310.7
|
9,168.9
|
|||||||||||||||||||
Equity
|
||||||||||||||||||||||||
Preferred stock
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||
Common stock
|
1.3
|
-
|
-
|
0.7
|
7(l
|
)
|
2.0
|
|||||||||||||||||
Additional paid-in capital
|
914.6
|
-
|
2,148.0
|
4,739.7
|
7(l
|
)
|
7,802.3
|
|||||||||||||||||
Net parent investment
|
-
|
2,148.0
|
(2,148.0
|
)
|
-
|
-
|
||||||||||||||||||
Treasury stock
|
(816.1
|
)
|
-
|
-
|
-
|
(816.1
|
)
|
|||||||||||||||||
Retained earnings
|
3,022.0
|
-
|
-
|
-
|
3,022.0
|
|||||||||||||||||||
Accumulated other comprehensive loss
|
(256.6
|
)
|
(86.6
|
)
|
-
|
86.6
|
7(l
|
)
|
(256.6
|
)
|
||||||||||||||
Total Group shareholders’ equity
|
2,865.1
|
2,061.4
|
-
|
4,827.0
|
9,753.5
|
|||||||||||||||||||
Noncontrolling Interest
|
3.9
|
29.1
|
-
|
58.0
|
91.0
|
|||||||||||||||||||
Total Equity
|
2,869.1
|
2,090.6
|
-
|
4,885.0
|
9,844.7
|
|||||||||||||||||||
Total Liabilities and Equity
|
$
|
8,649.2
|
$
|
4,168.5
|
$
|
-
|
$
|
6,195.7
|
$
|
19,013.4
|
1.
|
Description of the transaction
|
2.
|
Basis of presentation
|
3.
|
Preliminary purchase price allocation
|
Cash and cash equivalents
|
$
|
0.0
|
||
Accounts receivable
|
481.7
|
|||
Inventories
|
945.7
|
|||
Other current assets
|
75.8
|
|||
Property, plant and equipment
|
1,181.2
|
|||
Goodwill
|
6,350.6
|
|||
Trade names | 50.0 | |||
Intellectual property | 1,220.0 |
|||
Backlog
|
1,480.0
|
|||
Customer relationships | 530.0 |
|||
Other noncurrent assets | 216.5 |
|||
Total assets acquired
|
$
|
12,531.5
|
||
Current liabilities | $ | (1,776.0 | ) |
|
Off-market contracts | (422.0 | ) |
||
Contingent consideration
|
|
(440.0
|
)
|
|
Other noncurrent liabilities
|
(121.1
|
)
|
||
Total liabilities assumed
|
(2,759.1
|
)
|
||
Net assets acquired
|
$
|
9,772.4
|
||
Noncontrolling interest acquired
|
$
|
(87.1
|
)
|
4.
|
Financing transactions
|
5.
|
Tax benefits
|
6.
|
Reclassification adjustments
|
7.
|
Pro forma adjustments
|
a.
|
Reflects adjustments to GE Transportation’s historical financial statements to conform to Wabtec’s revenue
recognition policy for long term service contracts. Additionally, reflects a $75.3 million adjustment to revenue for off-market long term contracts. Other adjustments may be required to conform to Wabtec’s accounting policies, but they are
not expected to be material.
|
b.
|
Represents the change in cash and cash equivalents and restricted cash resulting from the following adjustments
directly related to the Transactions (in millions):
|
As of December 31, 2018
|
||||
Additional new debt
|
$
|
630.0
|
||
Deferred issuance costs on new debt
|
(0.5
|
)
|
||
Direct Sale Purchase Price payment from restricted cash | (1,761.4 |
) | ||
Direct Sale Purchase Price payment from cash and cash equivalents
|
(1,113.6
|
)
|
||
Additional Transaction costs paid at closing
|
(69.8
|
)
|
||
Purchase of SpinCo Class B Preferred Stock
|
(10.0
|
)
|
||
Pro forma decrease in cash and cash equivalents
|
$
|
(2,325.3
|
)
|
c.
|
Represents additional borrowings of $630.0 million, net of deferred issuance costs of $0.5 million, to finance the
Direct Sale Purchase Price.
|
d.
|
Reflects the adjustment of $272.0 million to increase the basis in the acquired property, plant and equipment to
estimated fair value and eliminates GE Transportation’s historical Accumulated depreciation of $1,087.8 million against property, plant and equipment. The estimated useful lives range from three to forty years. The fair value and useful life
calculations are preliminary and subject to change after Wabtec finalizes its review of the specific types, nature, age, condition and location of GE Transportation’s property, plant and equipment. The following table summarizes the changes
in the estimated depreciation expense (in millions):
|
Year Ended
December
31, 2018
|
||||
Estimated depreciation expense
|
$
|
131.7
|
||
Historical depreciation expense
|
(113.6
|
)
|
||
Pro forma increase in depreciation expense
|
$
|
18.1
|
For the year ended December 31, 2018, $12.8 million and $5.3 million of additional depreciation expense is included
in Cost of goods sold and Cost of services sold, respectively. Additionally, for the year ended December 31, 2018 the adjustment with respect to Cost of goods sold also reflects the impact on Cost of goods sold in the amount of $65.4 million
from the elimination of sales between Wabtec and GE Transportation, which are considered intercompany sales following the consummation of the Transactions.
|
|
e.
|
Reflects the adjustment of historical intangible assets acquired by Wabtec to their estimated fair values. As part of
the preliminary valuation analysis, Wabtec identified intangible assets, including trade names, intellectual property, backlog and customer relationships. The fair value of identifiable intangible assets is determined primarily using the
“income approach,” which requires a forecast of expected future cash flows related to these intangibles. The fair value and useful life calculations are preliminary and subject to change after Wabtec finalizes its review of the specific
nature, detailed valuations and necessary calculations of the acquired intangibles from GE Transportation. The following table summarizes the estimated fair values of GE Transportation’s identifiable intangible assets, their estimated average
useful lives and their amortization on a linear basis (in millions):
|
Estimated Fair Value
|
Estimated Useful Life
in Years
|
Amortization for
Year Ended
December 31, 2018
|
||||||||||
Trade names
|
$
|
50.0
|
5
|
$
|
10.0
|
|||||||
Intellectual property
|
1,220.0
|
12
|
99.2
|
|||||||||
Backlog
|
1,480.0
|
17
|
86.9
|
|||||||||
Customer relationships
|
530.0
|
23
|
23.0
|
|||||||||
$
|
3,280.0
|
$
|
219.1
|
|||||||||
Historical amortization expense
|
(46.1
|
)
|
||||||||||
Pro forma increase in amortization expense
|
$
|
173.0
|
f.
|
Reflects adjustment to remove GE Transportation’s historical goodwill of $282.6 million and record goodwill
associated with the Transactions of $6,350.6 million as shown in Note 3.
|
g.
|
Reflects adjustment to eliminate GE Transportation’s historical deferred tax assets and deferred tax liabilities in
the amount of $437.2 million and $163.9 million, respectively.
|
h.
|
Represents the estimated fair value of contingent consideration of $440.0 million related to payment of a fixed
amount, $470.0 million, to GE which is directly related to the timing of tax benefits expected to be realized subsequent to the Transactions. $82.0 million of the total contingent consideration is classified in Other accrued liabilities and
$358.0 million is classified in Other long term liabilities.
|
i.
|
Reflects the income tax effect of pro forma adjustments based on an estimated combined tax rate of 21.7% for the year
ended December 31, 2018.
|
j.
|
Represents the net increase to interest expense resulting from interest on the new debt to finance the Direct Share
Purchase Price and other interest adjustments directly related to the Transactions, as follows (in millions):
|
Year Ended
December 31, 2018
|
||||
Interest expense on new debt
|
$
|
122.4
|
||
Elimination of interest expense on Bridge Commitments
|
(29.2
|
)
|
||
Elimination of interest on retired GET debt
|
(4.8
|
)
|
||
Accretion of contingent consideration
|
7.5
|
|||
Amortization of new debt issuance costs
|
3.9
|
|||
Pro forma adjustments to interest expense
|
$
|
99.8
|
The effect of a 1/8 percent variance in the assumed interest rate related to the new debt would impact pro forma
interest expense by approximately $3.9 million for the year ended December 31, 2018.
|
k.
|
Represents the estimated adjustment to step up GE Transportation’s inventory to a fair value of approximately $945.7
million, an increase of $176.0 million from the carrying value. The fair value calculation is preliminary and subject to change. The fair value was determined based on the estimated selling price of the inventory less the remaining
manufacturing and selling costs and a normal profit margin on those manufacturing and selling efforts. After the consummation of the Transactions, the step-up in inventory fair value of $176.0 million will increase cost of sales over approximately 2-4 months as the inventory is sold. This increase is not reflected in the unaudited pro forma condensed combined statements of income because it does not
have a continuing impact.
|
l.
|
Represents the elimination of the historical equity of GE Transportation and the issuance of 10,000 shares of Wabtec
convertible preferred stock which will be convertible into 28.1 million shares of Wabtec common stock and the issuance of 65.8 million shares of Wabtec common stock as consideration in the Merger resulting in an immaterial adjustment to
Preferred Stock and adjustments to Common stock and Additional paid-in capital of $0.7 million and $6,887.6 million, respectively. The shares of Wabtec common stock and Wabtec convertible preferred stock held by GE will be subject to GE’s
obligations under the Shareholders Agreement.
|
m.
|
Represents the elimination of transaction costs of $115.3 million directly related to the Transactions which will not
have a recurring impact on operations.
|
·
|
Equipment segment: GE Transportation’s Equipment segment is a leading manufacturer of diesel-electric locomotives serving freight and passenger
railroads. GE Transportation produces products and solutions that help railroads reduce operating costs, decrease fuel use, minimize downtime and comply with stringent emissions standards. In addition to locomotives, GE Transportation
also produces a range of engines, electric motors and premium propulsion systems used in mining, marine, stationary power and drilling applications.
|
·
|
Services segment: GE Transportation’s Services segment is responsible for supporting railroads in the operation of their fleet of GE Transportation
locomotives in an efficient manner throughout their entire lifecycle in terms of safety, availability, reliability and economic performance. GE Transportation provides aftermarket parts and services to its global installed base, including
predictive maintenance, regular maintenance, and unscheduled maintenance and overhaul services for locomotives. GE Transportation’s offerings include supply of parts, technical support and locomotive modernizations. Commercially,
locomotive maintenance can be contracted on a fully transactional basis or through multi-year contracts (Contractual Service Agreements or “CSAs”), where GE Transportation assumes certain service activities, and the related performance
risks, in return for fixed and variable payments based on underlying utilization of the asset(s) covered.
|
·
|
Digital segment: GE Transportation’s Digital segment combines a history of industrial leadership with cutting-edge data science and analytics acumen
to create an efficient, productive and reliable digital-rail ecosystem, from mine to port, from shipper to receiver, from port to intermodal terminals to main line locomotives and railcars and across train yards and operation centers. GE
Transportation’s Digital segment develops and works with customers to implement a comprehensive set of software-enabled solutions that deliver significant benefits across the transportation and mining landscape. Characterized by in-house
and boutique solution providers, the breadth and market presence of GE Transportation’s Digital solutions have positioned GE Transportation as a key player for digital innovation.
|
·
|
Sales (costs) of goods: Goods primarily consists of GE Transportation’s Equipment segment, as well as parts sales in GE Transportation’s Services
segment and some Digital segment products. Specifically, goods consist of locomotives, locomotive parts, modernizations, marine, stationary and drilling apparatuses and parts, mining equipment and parts, and digital equipment.
|
·
|
Sales (costs) of services: Services primarily consists of GE Transportation’s Services segment, as well as some Digital segment products. Sales and
costs of services consists of maintenance services, marine, stationary and drilling services, mining services, and digital services.
|
·
|
Operating income: The term “operating income” is used in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations
for GE Transportation” and in the combined financial statements of GE Transportation and the notes thereto. This term is defined as Gross profit less Selling, general and administrative expenses.
|
For the Year Ended December 31
|
||||||||||||
2018
|
2017
|
Variation ($)
|
Variation (%)
|
|||||||||
In thousands, except for percentages
|
||||||||||||
Income Statement Data:
|
||||||||||||
Revenues
|
||||||||||||
Sales of goods
|
$
|
2,513,129
|
$
|
2,546,637
|
$
|
(33,508)
|
(1%)
|
|||||
Sales of services
|
1,397,691
|
1,383,671
|
14,020
|
1%
|
||||||||
Total revenues
|
3,910,820
|
3,930,308
|
(19,488)
|
0%
|
||||||||
Cost of revenues
|
||||||||||||
Cost of goods sold
|
2,026,373
|
2,129,684
|
(103,311)
|
(5%)
|
||||||||
Cost of services sold
|
838,631
|
877,390
|
(38,759)
|
(4%)
|
||||||||
Gross profit
|
1,045,816
|
923,234
|
122,582
|
13%
|
||||||||
Selling, general and administrative expenses
|
525,733
|
449,651
|
76,082
|
17%
|
||||||||
Impairment of goodwill
|
—
|
—
|
—
|
—
|
||||||||
Non-operating benefit costs
|
9,986
|
16,877
|
(6,891)
|
(41%)
|
||||||||
Other (expense) income
|
(1,387
|
)
|
(24,307)
|
22,920
|
94%
|
|||||||
Earnings before income taxes
|
508,710
|
432,399
|
76,311
|
18%
|
||||||||
Provision for income taxes
|
(112,978)
|
(44,303)
|
(68,675)
|
155%
|
||||||||
Net earnings
|
395,732
|
388,096
|
7,636
|
2%
|
||||||||
Less net earnings attributable to noncontrolling interests
|
414
|
14,311
|
(13,897)
|
(97%)
|
||||||||
Net earnings attributable to Parent
|
$
|
395,318
|
$
|
373,785
|
$
|
21,533
|
6%
|
|||||
Other comprehensive (loss) income
|
||||||||||||
Foreign currency translation adjustments
|
(34,713)
|
15,568
|
(50,281)
|
(323%
|
)
|
|||||||
Benefit plans, net of taxes
|
(236)
|
459
|
(695)
|
(151%)
|
||||||||
Other comprehensive (loss) income, net of taxes
|
(34,949)
|
16,027
|
(50,976)
|
(318%)
|
||||||||
Less other comprehensive income (loss) attributable to noncontrolling interests
|
(3,976)
|
703
|
(4,679)
|
(666%)
|
||||||||
Other comprehensive (loss) income attributable to Parent
|
(30,973)
|
15,324
|
(46,297)
|
(302%)
|
||||||||
Comprehensive income (loss)
|
360,783
|
404,123
|
(43,340)
|
(11%)
|
||||||||
Less comprehensive income (loss) attributable to noncontrolling interests
|
(3,562)
|
15,014
|
(18,576)
|
(124%)
|
||||||||
Comprehensive income attributable to Parent
|
$
|
364,345
|
$
|
389,109
|
$
|
(24,764)
|
(6%)
|
For the Year Ended December 31
|
||||||||||||
2017
|
2016
|
Variation ($)
|
Variation (%)
|
|||||||||
In thousands, except for percentages
|
||||||||||||
Income Statement Data:
|
||||||||||||
Revenues
|
||||||||||||
Sales of goods
|
$
|
2,546,637
|
$
|
3,046,546
|
$
|
(499,909
|
)
|
(16
|
)%
|
|||
Sales of services
|
1,383,671
|
1,560,045
|
(176,374
|
)
|
(11
|
)%
|
||||||
Total revenues
|
3,930,308
|
4,606,591
|
(676,283
|
)
|
(15
|
)%
|
||||||
Cost of revenues
|
||||||||||||
Cost of goods sold
|
2,129,684
|
2,525,838
|
(396,154
|
)
|
(16
|
)%
|
||||||
Cost of services sold
|
877,390
|
909,116
|
(31,726
|
)
|
(3
|
)%
|
||||||
Gross profit
|
923,234
|
1,171,637
|
(248,403
|
)
|
(21
|
)%
|
||||||
Selling, general and administrative expenses
|
449,651
|
432,229
|
17,422
|
4
|
%
|
|||||||
Impairment of goodwill
|
—
|
2,027
|
(2,027
|
)
|
(100
|
)%
|
||||||
Non-operating benefit costs
|
16,877
|
18,455
|
(1,578
|
)
|
(9
|
)%
|
||||||
Other (expense) income
|
(24,307
|
)
|
(11,409
|
)
|
(12,898
|
)
|
113
|
%
|
||||
Earnings before income taxes
|
432,399
|
707,517
|
(275,118
|
)
|
(39
|
)%
|
||||||
Provision for income taxes
|
(44,303
|
)
|
(167,428
|
)
|
123,125
|
(74
|
)%
|
|||||
Net earnings
|
388,096
|
540,089
|
(151,993
|
)
|
(28
|
)%
|
||||||
Less net earnings attributable to noncontrolling interests
|
14,311
|
6,144
|
8,167
|
133
|
%
|
|||||||
Net earnings attributable to Parent
|
373,785
|
533,945
|
(160,160
|
)
|
(30
|
)%
|
||||||
Other comprehensive income (loss)
|
||||||||||||
Foreign currency translation adjustments
|
15,568
|
22,970
|
(7,402
|
)
|
(32
|
)%
|
||||||
Benefit plans, net of taxes
|
459
|
(1,092
|
)
|
1,551
|
(142
|
)%
|
||||||
Other comprehensive income (loss), net of taxes
|
16,027
|
21,878
|
(5,851
|
)
|
(27
|
)%
|
||||||
Less other comprehensive income (loss) attributable to noncontrolling interests
|
703
|
(6,101
|
)
|
6,804
|
(112
|
)%
|
||||||
Other comprehensive income (loss) attributable to Parent
|
15,324
|
27,979
|
(12,655
|
)
|
(45
|
)%
|
||||||
Comprehensive income (loss)
|
404,123
|
561,967
|
(157,844
|
)
|
(28
|
)%
|
||||||
Less comprehensive income (loss) attributable to noncontrolling interests
|
15,014
|
43
|
14,971
|
34,816
|
%
|
|||||||
Comprehensive income attributable to Parent
|
$
|
389,109
|
$
|
561,924
|
(172,815
|
)
|
(31
|
)%
|
For the Years Ended December 31, |
||||||||||||
2018
|
2017
|
2016
|
||||||||||
In thousands
|
(in thousands of U.S. dollars)
|
|||||||||||
Net earnings
|
$
|
395,732
|
$
|
388,096
|
$
|
540,089
|
||||||
Less net earnings attributable to noncontrolling interests
|
414
|
14,311
|
6,144
|
|||||||||
Net earnings attributable to GE
|
395,318
|
373,785
|
533,945
|
|||||||||
Cash provided by (used for) operating activities
|
222,890
|
322,004
|
853,712
|
|||||||||
Cash provided by (used for) investing activities
|
(171,086)
|
(200,956
|
)
|
(168,214
|
)
|
|||||||
Cash provided by (used for) financing activities
|
9,950
|
(171,062
|
)
|
(625,586
|
)
|
|||||||
Effect of currency exchange rate changes on cash and equivalents
|
(9,197)
|
4,201
|
4,133
|
|||||||||
Increase in cash and equivalents
|
52,556
|
(45,813
|
)
|
64,045
|
||||||||
Cash and cash equivalents at beginning of period
|
105,338
|
151,151
|
87,106
|
|||||||||
Cash and cash equivalents at end of period
|
$
|
157,893
|
$
|
105,338
|
$
|
151,151
|
In thousands
|
Payment Due by Period
|
||||||||||||||
Contractual Obligations
|
Total
|
Less than
1 year
|
1-3 years
|
3-5 years
|
More than
5 years
|
||||||||||
Operating Leases
|
$
|
83,105
|
14,353
|
22,450
|
16,144
|
30,158
|